[COASTAL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.85%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 203,403 192,091 138,619 141,142 150,901 140,077 94,939 65.96%
PBT 54,964 53,601 48,583 43,021 54,193 48,187 33,642 38.59%
Tax 699 33 -308 285 -163 -237 -673 -
NP 55,663 53,634 48,275 43,306 54,030 47,950 32,969 41.65%
-
NP to SH 55,663 53,634 48,275 43,306 54,030 47,950 32,969 41.65%
-
Tax Rate -1.27% -0.06% 0.63% -0.66% 0.30% 0.49% 2.00% -
Total Cost 147,740 138,457 90,344 97,836 96,871 92,127 61,970 78.17%
-
Net Worth 602,399 548,262 533,851 487,346 458,045 407,881 369,245 38.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 18,121 - - - 10,623 -
Div Payout % - - 37.54% - - - 32.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 602,399 548,262 533,851 487,346 458,045 407,881 369,245 38.46%
NOSH 362,389 362,391 362,424 362,393 360,921 360,255 354,124 1.54%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.37% 27.92% 34.83% 30.68% 35.80% 34.23% 34.73% -
ROE 9.24% 9.78% 9.04% 8.89% 11.80% 11.76% 8.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.13 53.01 38.25 38.95 41.81 38.88 26.81 63.43%
EPS 15.36 14.80 13.32 11.95 14.97 13.31 9.31 39.49%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.6623 1.5129 1.473 1.3448 1.2691 1.1322 1.0427 36.35%
Adjusted Per Share Value based on latest NOSH - 362,393
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.99 34.93 25.21 25.67 27.44 25.47 17.27 65.93%
EPS 10.12 9.75 8.78 7.88 9.83 8.72 6.00 41.55%
DPS 0.00 0.00 3.30 0.00 0.00 0.00 1.93 -
NAPS 1.0955 0.997 0.9708 0.8863 0.833 0.7418 0.6715 38.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.64 1.71 1.71 1.82 1.46 1.42 1.29 -
P/RPS 2.92 3.23 4.47 4.67 3.49 3.65 4.81 -28.23%
P/EPS 10.68 11.55 12.84 15.23 9.75 10.67 13.86 -15.90%
EY 9.37 8.65 7.79 6.57 10.25 9.37 7.22 18.92%
DY 0.00 0.00 2.92 0.00 0.00 0.00 2.33 -
P/NAPS 0.99 1.13 1.16 1.35 1.15 1.25 1.24 -13.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 -
Price 2.03 1.74 1.65 1.56 1.55 1.46 1.45 -
P/RPS 3.62 3.28 4.31 4.01 3.71 3.75 5.41 -23.44%
P/EPS 13.22 11.76 12.39 13.05 10.35 10.97 15.57 -10.30%
EY 7.57 8.51 8.07 7.66 9.66 9.12 6.42 11.57%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.07 -
P/NAPS 1.22 1.15 1.12 1.16 1.22 1.29 1.39 -8.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment